| Estimated Annual Cost in 2042 | $54,819 |
| Monthly savings required | $433 |
How much will it cost to send your child to Allegheny Wesleyan College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $219,278.00 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $433.24 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $14,612.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Allegheny Wesleyan College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $433.24 | $0.00 | $0.00 | $433.24 |
| 2 | $433.24 | $433.24 | $0.00 | $2.45 | $868.93 |
| 3 | $868.93 | $433.24 | $0.00 | $4.91 | $1,307.08 |
| 4 | $1,307.08 | $433.24 | $0.00 | $7.39 | $1,747.71 |
| 5 | $1,747.71 | $433.24 | $0.00 | $9.88 | $2,190.83 |
| 6 | $2,190.83 | $433.24 | $0.00 | $12.39 | $2,636.46 |
| 7 | $2,636.46 | $433.24 | $0.00 | $14.91 | $3,084.61 |
| 8 | $3,084.61 | $433.24 | $0.00 | $17.44 | $3,535.29 |
| 9 | $3,535.29 | $433.24 | $0.00 | $19.99 | $3,988.52 |
| 10 | $3,988.52 | $433.24 | $0.00 | $22.55 | $4,444.31 |
| 11 | $4,444.31 | $433.24 | $0.00 | $25.13 | $4,902.68 |
| 12 | $4,902.68 | $433.24 | $0.00 | $27.72 | $5,363.64 |
| 13 | $5,363.64 | $433.24 | $0.00 | $30.33 | $5,827.21 |
| 14 | $5,827.21 | $433.24 | $0.00 | $32.95 | $6,293.40 |
| 15 | $6,293.40 | $433.24 | $0.00 | $35.58 | $6,762.22 |
| 16 | $6,762.22 | $433.24 | $0.00 | $38.23 | $7,233.69 |
| 17 | $7,233.69 | $433.24 | $0.00 | $40.90 | $7,707.83 |
| 18 | $7,707.83 | $433.24 | $0.00 | $43.58 | $8,184.65 |
| 19 | $8,184.65 | $433.24 | $0.00 | $46.28 | $8,664.17 |
| 20 | $8,664.17 | $433.24 | $0.00 | $48.99 | $9,146.40 |
| 21 | $9,146.40 | $433.24 | $0.00 | $51.72 | $9,631.36 |
| 22 | $9,631.36 | $433.24 | $0.00 | $54.46 | $10,119.06 |
| 23 | $10,119.06 | $433.24 | $0.00 | $57.21 | $10,609.51 |
| 24 | $10,609.51 | $433.24 | $0.00 | $59.99 | $11,102.74 |
| 25 | $11,102.74 | $433.24 | $0.00 | $62.78 | $11,598.76 |
| 26 | $11,598.76 | $433.24 | $0.00 | $65.58 | $12,097.58 |
| 27 | $12,097.58 | $433.24 | $0.00 | $68.40 | $12,599.22 |
| 28 | $12,599.22 | $433.24 | $0.00 | $71.24 | $13,103.70 |
| 29 | $13,103.70 | $433.24 | $0.00 | $74.09 | $13,611.03 |
| 30 | $13,611.03 | $433.24 | $0.00 | $76.96 | $14,121.23 |
| 31 | $14,121.23 | $433.24 | $0.00 | $79.84 | $14,634.31 |
| 32 | $14,634.31 | $433.24 | $0.00 | $82.74 | $15,150.29 |
| 33 | $15,150.29 | $433.24 | $0.00 | $85.66 | $15,669.19 |
| 34 | $15,669.19 | $433.24 | $0.00 | $88.60 | $16,191.03 |
| 35 | $16,191.03 | $433.24 | $0.00 | $91.55 | $16,715.82 |
| 36 | $16,715.82 | $433.24 | $0.00 | $94.51 | $17,243.57 |
| 37 | $17,243.57 | $433.24 | $0.00 | $97.50 | $17,774.31 |
| 38 | $17,774.31 | $433.24 | $0.00 | $100.50 | $18,308.05 |
| 39 | $18,308.05 | $433.24 | $0.00 | $103.52 | $18,844.81 |
| 40 | $18,844.81 | $433.24 | $0.00 | $106.55 | $19,384.60 |
| 41 | $19,384.60 | $433.24 | $0.00 | $109.60 | $19,927.44 |
| 42 | $19,927.44 | $433.24 | $0.00 | $112.67 | $20,473.35 |
| 43 | $20,473.35 | $433.24 | $0.00 | $115.76 | $21,022.35 |
| 44 | $21,022.35 | $433.24 | $0.00 | $118.86 | $21,574.45 |
| 45 | $21,574.45 | $433.24 | $0.00 | $121.99 | $22,129.68 |
| 46 | $22,129.68 | $433.24 | $0.00 | $125.12 | $22,688.04 |
| 47 | $22,688.04 | $433.24 | $0.00 | $128.28 | $23,249.56 |
| 48 | $23,249.56 | $433.24 | $0.00 | $131.46 | $23,814.26 |
| 49 | $23,814.26 | $433.24 | $0.00 | $134.65 | $24,382.15 |
| 50 | $24,382.15 | $433.24 | $0.00 | $137.86 | $24,953.25 |
| 51 | $24,953.25 | $433.24 | $0.00 | $141.09 | $25,527.58 |
| 52 | $25,527.58 | $433.24 | $0.00 | $144.34 | $26,105.16 |
| 53 | $26,105.16 | $433.24 | $0.00 | $147.60 | $26,686.00 |
| 54 | $26,686.00 | $433.24 | $0.00 | $150.89 | $27,270.13 |
| 55 | $27,270.13 | $433.24 | $0.00 | $154.19 | $27,857.56 |
| 56 | $27,857.56 | $433.24 | $0.00 | $157.51 | $28,448.31 |
| 57 | $28,448.31 | $433.24 | $0.00 | $160.85 | $29,042.40 |
| 58 | $29,042.40 | $433.24 | $0.00 | $164.21 | $29,639.85 |
| 59 | $29,639.85 | $433.24 | $0.00 | $167.59 | $30,240.68 |
| 60 | $30,240.68 | $433.24 | $0.00 | $170.99 | $30,844.91 |
| 61 | $30,844.91 | $433.24 | $0.00 | $174.40 | $31,452.55 |
| 62 | $31,452.55 | $433.24 | $0.00 | $177.84 | $32,063.63 |
| 63 | $32,063.63 | $433.24 | $0.00 | $181.29 | $32,678.16 |
| 64 | $32,678.16 | $433.24 | $0.00 | $184.77 | $33,296.17 |
| 65 | $33,296.17 | $433.24 | $0.00 | $188.26 | $33,917.67 |
| 66 | $33,917.67 | $433.24 | $0.00 | $191.78 | $34,542.69 |
| 67 | $34,542.69 | $433.24 | $0.00 | $195.31 | $35,171.24 |
| 68 | $35,171.24 | $433.24 | $0.00 | $198.86 | $35,803.34 |
| 69 | $35,803.34 | $433.24 | $0.00 | $202.44 | $36,439.02 |
| 70 | $36,439.02 | $433.24 | $0.00 | $206.03 | $37,078.29 |
| 71 | $37,078.29 | $433.24 | $0.00 | $209.65 | $37,721.18 |
| 72 | $37,721.18 | $433.24 | $0.00 | $213.28 | $38,367.70 |
| 73 | $38,367.70 | $433.24 | $0.00 | $216.94 | $39,017.88 |
| 74 | $39,017.88 | $433.24 | $0.00 | $220.61 | $39,671.73 |
| 75 | $39,671.73 | $433.24 | $0.00 | $224.31 | $40,329.28 |
| 76 | $40,329.28 | $433.24 | $0.00 | $228.03 | $40,990.55 |
| 77 | $40,990.55 | $433.24 | $0.00 | $231.77 | $41,655.56 |
| 78 | $41,655.56 | $433.24 | $0.00 | $235.53 | $42,324.33 |
| 79 | $42,324.33 | $433.24 | $0.00 | $239.31 | $42,996.88 |
| 80 | $42,996.88 | $433.24 | $0.00 | $243.11 | $43,673.23 |
| 81 | $43,673.23 | $433.24 | $0.00 | $246.93 | $44,353.40 |
| 82 | $44,353.40 | $433.24 | $0.00 | $250.78 | $45,037.42 |
| 83 | $45,037.42 | $433.24 | $0.00 | $254.65 | $45,725.31 |
| 84 | $45,725.31 | $433.24 | $0.00 | $258.54 | $46,417.09 |
| 85 | $46,417.09 | $433.24 | $0.00 | $262.45 | $47,112.78 |
| 86 | $47,112.78 | $433.24 | $0.00 | $266.38 | $47,812.40 |
| 87 | $47,812.40 | $433.24 | $0.00 | $270.34 | $48,515.98 |
| 88 | $48,515.98 | $433.24 | $0.00 | $274.32 | $49,223.54 |
| 89 | $49,223.54 | $433.24 | $0.00 | $278.32 | $49,935.10 |
| 90 | $49,935.10 | $433.24 | $0.00 | $282.34 | $50,650.68 |
| 91 | $50,650.68 | $433.24 | $0.00 | $286.39 | $51,370.31 |
| 92 | $51,370.31 | $433.24 | $0.00 | $290.46 | $52,094.01 |
| 93 | $52,094.01 | $433.24 | $0.00 | $294.55 | $52,821.80 |
| 94 | $52,821.80 | $433.24 | $0.00 | $298.66 | $53,553.70 |
| 95 | $53,553.70 | $433.24 | $0.00 | $302.80 | $54,289.74 |
| 96 | $54,289.74 | $433.24 | $0.00 | $306.96 | $55,029.94 |
| 97 | $55,029.94 | $433.24 | $0.00 | $311.15 | $55,774.33 |
| 98 | $55,774.33 | $433.24 | $0.00 | $315.36 | $56,522.93 |
| 99 | $56,522.93 | $433.24 | $0.00 | $319.59 | $57,275.76 |
| 100 | $57,275.76 | $433.24 | $0.00 | $323.85 | $58,032.85 |
| 101 | $58,032.85 | $433.24 | $0.00 | $328.13 | $58,794.22 |
| 102 | $58,794.22 | $433.24 | $0.00 | $332.43 | $59,559.89 |
| 103 | $59,559.89 | $433.24 | $0.00 | $336.76 | $60,329.89 |
| 104 | $60,329.89 | $433.24 | $0.00 | $341.11 | $61,104.24 |
| 105 | $61,104.24 | $433.24 | $0.00 | $345.49 | $61,882.97 |
| 106 | $61,882.97 | $433.24 | $0.00 | $349.90 | $62,666.11 |
| 107 | $62,666.11 | $433.24 | $0.00 | $354.32 | $63,453.67 |
| 108 | $63,453.67 | $433.24 | $0.00 | $358.78 | $64,245.69 |
| 109 | $64,245.69 | $433.24 | $0.00 | $363.25 | $65,042.18 |
| 110 | $65,042.18 | $433.24 | $0.00 | $367.76 | $65,843.18 |
| 111 | $65,843.18 | $433.24 | $0.00 | $372.29 | $66,648.71 |
| 112 | $66,648.71 | $433.24 | $0.00 | $376.84 | $67,458.79 |
| 113 | $67,458.79 | $433.24 | $0.00 | $381.42 | $68,273.45 |
| 114 | $68,273.45 | $433.24 | $0.00 | $386.03 | $69,092.72 |
| 115 | $69,092.72 | $433.24 | $0.00 | $390.66 | $69,916.62 |
| 116 | $69,916.62 | $433.24 | $0.00 | $395.32 | $70,745.18 |
| 117 | $70,745.18 | $433.24 | $0.00 | $400.00 | $71,578.42 |
| 118 | $71,578.42 | $433.24 | $0.00 | $404.71 | $72,416.37 |
| 119 | $72,416.37 | $433.24 | $0.00 | $409.45 | $73,259.06 |
| 120 | $73,259.06 | $433.24 | $0.00 | $414.22 | $74,106.52 |
| 121 | $74,106.52 | $433.24 | $0.00 | $419.01 | $74,958.77 |
| 122 | $74,958.77 | $433.24 | $0.00 | $423.83 | $75,815.84 |
| 123 | $75,815.84 | $433.24 | $0.00 | $428.67 | $76,677.75 |
| 124 | $76,677.75 | $433.24 | $0.00 | $433.55 | $77,544.54 |
| 125 | $77,544.54 | $433.24 | $0.00 | $438.45 | $78,416.23 |
| 126 | $78,416.23 | $433.24 | $0.00 | $443.38 | $79,292.85 |
| 127 | $79,292.85 | $433.24 | $0.00 | $448.33 | $80,174.42 |
| 128 | $80,174.42 | $433.24 | $0.00 | $453.32 | $81,060.98 |
| 129 | $81,060.98 | $433.24 | $0.00 | $458.33 | $81,952.55 |
| 130 | $81,952.55 | $433.24 | $0.00 | $463.37 | $82,849.16 |
| 131 | $82,849.16 | $433.24 | $0.00 | $468.44 | $83,750.84 |
| 132 | $83,750.84 | $433.24 | $0.00 | $473.54 | $84,657.62 |
| 133 | $84,657.62 | $433.24 | $0.00 | $478.67 | $85,569.53 |
| 134 | $85,569.53 | $433.24 | $0.00 | $483.82 | $86,486.59 |
| 135 | $86,486.59 | $433.24 | $0.00 | $489.01 | $87,408.84 |
| 136 | $87,408.84 | $433.24 | $0.00 | $494.22 | $88,336.30 |
| 137 | $88,336.30 | $433.24 | $0.00 | $499.47 | $89,269.01 |
| 138 | $89,269.01 | $433.24 | $0.00 | $504.74 | $90,206.99 |
| 139 | $90,206.99 | $433.24 | $0.00 | $510.04 | $91,150.27 |
| 140 | $91,150.27 | $433.24 | $0.00 | $515.38 | $92,098.89 |
| 141 | $92,098.89 | $433.24 | $0.00 | $520.74 | $93,052.87 |
| 142 | $93,052.87 | $433.24 | $0.00 | $526.13 | $94,012.24 |
| 143 | $94,012.24 | $433.24 | $0.00 | $531.56 | $94,977.04 |
| 144 | $94,977.04 | $433.24 | $0.00 | $537.01 | $95,947.29 |
| 145 | $95,947.29 | $433.24 | $0.00 | $542.50 | $96,923.03 |
| 146 | $96,923.03 | $433.24 | $0.00 | $548.02 | $97,904.29 |
| 147 | $97,904.29 | $433.24 | $0.00 | $553.57 | $98,891.10 |
| 148 | $98,891.10 | $433.24 | $0.00 | $559.14 | $99,883.48 |
| 149 | $99,883.48 | $433.24 | $0.00 | $564.76 | $100,881.48 |
| 150 | $100,881.48 | $433.24 | $0.00 | $570.40 | $101,885.12 |
| 151 | $101,885.12 | $433.24 | $0.00 | $576.07 | $102,894.43 |
| 152 | $102,894.43 | $433.24 | $0.00 | $581.78 | $103,909.45 |
| 153 | $103,909.45 | $433.24 | $0.00 | $587.52 | $104,930.21 |
| 154 | $104,930.21 | $433.24 | $0.00 | $593.29 | $105,956.74 |
| 155 | $105,956.74 | $433.24 | $0.00 | $599.09 | $106,989.07 |
| 156 | $106,989.07 | $433.24 | $0.00 | $604.93 | $108,027.24 |
| 157 | $108,027.24 | $433.24 | $0.00 | $610.80 | $109,071.28 |
| 158 | $109,071.28 | $433.24 | $0.00 | $616.70 | $110,121.22 |
| 159 | $110,121.22 | $433.24 | $0.00 | $622.64 | $111,177.10 |
| 160 | $111,177.10 | $433.24 | $0.00 | $628.61 | $112,238.95 |
| 161 | $112,238.95 | $433.24 | $0.00 | $634.62 | $113,306.81 |
| 162 | $113,306.81 | $433.24 | $0.00 | $640.65 | $114,380.70 |
| 163 | $114,380.70 | $433.24 | $0.00 | $646.73 | $115,460.67 |
| 164 | $115,460.67 | $433.24 | $0.00 | $652.83 | $116,546.74 |
| 165 | $116,546.74 | $433.24 | $0.00 | $658.97 | $117,638.95 |
| 166 | $117,638.95 | $433.24 | $0.00 | $665.15 | $118,737.34 |
| 167 | $118,737.34 | $433.24 | $0.00 | $671.36 | $119,841.94 |
| 168 | $119,841.94 | $433.24 | $0.00 | $677.60 | $120,952.78 |
| 169 | $120,952.78 | $433.24 | $0.00 | $683.88 | $122,069.90 |
| 170 | $122,069.90 | $433.24 | $0.00 | $690.20 | $123,193.34 |
| 171 | $123,193.34 | $433.24 | $0.00 | $696.55 | $124,323.13 |
| 172 | $124,323.13 | $433.24 | $0.00 | $702.94 | $125,459.31 |
| 173 | $125,459.31 | $433.24 | $0.00 | $709.37 | $126,601.92 |
| 174 | $126,601.92 | $433.24 | $0.00 | $715.83 | $127,750.99 |
| 175 | $127,750.99 | $433.24 | $0.00 | $722.32 | $128,906.55 |
| 176 | $128,906.55 | $433.24 | $0.00 | $728.86 | $130,068.65 |
| 177 | $130,068.65 | $433.24 | $0.00 | $735.43 | $131,237.32 |
| 178 | $131,237.32 | $433.24 | $0.00 | $742.03 | $132,412.59 |
| 179 | $132,412.59 | $433.24 | $0.00 | $748.68 | $133,594.51 |
| 180 | $133,594.51 | $433.24 | $0.00 | $755.36 | $134,783.11 |
| 181 | $134,783.11 | $433.24 | $0.00 | $762.08 | $135,978.43 |
| 182 | $135,978.43 | $433.24 | $0.00 | $768.84 | $137,180.51 |
| 183 | $137,180.51 | $433.24 | $0.00 | $775.64 | $138,389.39 |
| 184 | $138,389.39 | $433.24 | $0.00 | $782.47 | $139,605.10 |
| 185 | $139,605.10 | $433.24 | $0.00 | $789.35 | $140,827.69 |
| 186 | $140,827.69 | $433.24 | $0.00 | $796.26 | $142,057.19 |
| 187 | $142,057.19 | $433.24 | $0.00 | $803.21 | $143,293.64 |
| 188 | $143,293.64 | $433.24 | $0.00 | $810.20 | $144,537.08 |
| 189 | $144,537.08 | $433.24 | $0.00 | $817.23 | $145,787.55 |
| 190 | $145,787.55 | $433.24 | $0.00 | $824.30 | $147,045.09 |
| 191 | $147,045.09 | $433.24 | $0.00 | $831.41 | $148,309.74 |
| 192 | $148,309.74 | $433.24 | $0.00 | $838.56 | $149,581.54 |
| 193 | $149,581.54 | $433.24 | $0.00 | $845.76 | $150,860.54 |
| 194 | $150,860.54 | $433.24 | $0.00 | $852.99 | $152,146.77 |
| 195 | $152,146.77 | $433.24 | $0.00 | $860.26 | $153,440.27 |
| 196 | $153,440.27 | $433.24 | $0.00 | $867.57 | $154,741.08 |
| 197 | $154,741.08 | $433.24 | $0.00 | $874.93 | $156,049.25 |
| 198 | $156,049.25 | $433.24 | $0.00 | $882.33 | $157,364.82 |
| 199 | $157,364.82 | $433.24 | $0.00 | $889.76 | $158,687.82 |
| 200 | $158,687.82 | $433.24 | $0.00 | $897.24 | $160,018.30 |
| 201 | $160,018.30 | $433.24 | $0.00 | $904.77 | $161,356.31 |
| 202 | $161,356.31 | $433.24 | $0.00 | $912.33 | $162,701.88 |
| 203 | $162,701.88 | $433.24 | $0.00 | $919.94 | $164,055.06 |
| 204 | $164,055.06 | $433.24 | $0.00 | $927.59 | $165,415.89 |
| 205 | $165,415.89 | $433.24 | $0.00 | $935.29 | $166,784.42 |
| 206 | $166,784.42 | $433.24 | $0.00 | $943.02 | $168,160.68 |
| 207 | $168,160.68 | $433.24 | $0.00 | $950.80 | $169,544.72 |
| 208 | $169,544.72 | $433.24 | $0.00 | $958.63 | $170,936.59 |
| 209 | $170,936.59 | $433.24 | $0.00 | $966.50 | $172,336.33 |
| 210 | $172,336.33 | $433.24 | $0.00 | $974.41 | $173,743.98 |
| 211 | $173,743.98 | $433.24 | $0.00 | $982.37 | $175,159.59 |
| 212 | $175,159.59 | $433.24 | $0.00 | $990.38 | $176,583.21 |
| 213 | $176,583.21 | $433.24 | $0.00 | $998.43 | $178,014.88 |
| 214 | $178,014.88 | $433.24 | $0.00 | $1,006.52 | $179,454.64 |
| 215 | $179,454.64 | $433.24 | $0.00 | $1,014.66 | $180,902.54 |
| 216 | $180,902.54 | $433.24 | $0.00 | $1,022.85 | $182,358.63 |
| 217 | $182,358.63 | $433.24 | $49,387.57 | $1,031.08 | $134,435.38 |
| 218 | $134,435.38 | $433.24 | $0.00 | $760.12 | $135,628.74 |
| 219 | $135,628.74 | $433.24 | $0.00 | $766.86 | $136,828.84 |
| 220 | $136,828.84 | $433.24 | $0.00 | $773.65 | $138,035.73 |
| 221 | $138,035.73 | $433.24 | $0.00 | $780.47 | $139,249.44 |
| 222 | $139,249.44 | $433.24 | $0.00 | $787.34 | $140,470.02 |
| 223 | $140,470.02 | $433.24 | $0.00 | $794.24 | $141,697.50 |
| 224 | $141,697.50 | $433.24 | $0.00 | $801.18 | $142,931.92 |
| 225 | $142,931.92 | $433.24 | $0.00 | $808.16 | $144,173.32 |
| 226 | $144,173.32 | $433.24 | $0.00 | $815.18 | $145,421.74 |
| 227 | $145,421.74 | $433.24 | $0.00 | $822.24 | $146,677.22 |
| 228 | $146,677.22 | $433.24 | $0.00 | $829.33 | $147,939.79 |
| 229 | $147,939.79 | $433.24 | $52,844.70 | $836.47 | $96,364.80 |
| 230 | $96,364.80 | $433.24 | $0.00 | $544.86 | $97,342.90 |
| 231 | $97,342.90 | $433.24 | $0.00 | $550.39 | $98,326.53 |
| 232 | $98,326.53 | $433.24 | $0.00 | $555.95 | $99,315.72 |
| 233 | $99,315.72 | $433.24 | $0.00 | $561.55 | $100,310.51 |
| 234 | $100,310.51 | $433.24 | $0.00 | $567.17 | $101,310.92 |
| 235 | $101,310.92 | $433.24 | $0.00 | $572.83 | $102,316.99 |
| 236 | $102,316.99 | $433.24 | $0.00 | $578.52 | $103,328.75 |
| 237 | $103,328.75 | $433.24 | $0.00 | $584.24 | $104,346.23 |
| 238 | $104,346.23 | $433.24 | $0.00 | $589.99 | $105,369.46 |
| 239 | $105,369.46 | $433.24 | $0.00 | $595.77 | $106,398.47 |
| 240 | $106,398.47 | $433.24 | $0.00 | $601.59 | $107,433.30 |
| 241 | $107,433.30 | $433.24 | $56,543.83 | $607.44 | $51,930.15 |
| 242 | $51,930.15 | $433.24 | $0.00 | $293.62 | $52,657.01 |
| 243 | $52,657.01 | $433.24 | $0.00 | $297.73 | $53,387.98 |
| 244 | $53,387.98 | $433.24 | $0.00 | $301.86 | $54,123.08 |
| 245 | $54,123.08 | $433.24 | $0.00 | $306.02 | $54,862.34 |
| 246 | $54,862.34 | $433.24 | $0.00 | $310.20 | $55,605.78 |
| 247 | $55,605.78 | $433.24 | $0.00 | $314.40 | $56,353.42 |
| 248 | $56,353.42 | $433.24 | $0.00 | $318.63 | $57,105.29 |
| 249 | $57,105.29 | $433.24 | $0.00 | $322.88 | $57,861.41 |
| 250 | $57,861.41 | $433.24 | $0.00 | $327.16 | $58,621.81 |
| 251 | $58,621.81 | $433.24 | $0.00 | $331.46 | $59,386.51 |
| 252 | $59,386.51 | $433.24 | $0.00 | $335.78 | $60,155.53 |
| 253 | $60,155.53 | $0.00 | $60,501.90 | $340.13 | -$6.24 |